Acquired by Clayton, Dubilier & Rice and KKR in October 2021
Company logo

CLDR - Cloudera, Inc.

NYSE -> Technology -> Software—Application
Santa Clara, United States
Type: Equity

CLDR price evolution
CLDR
(in millions $) 31 Aug 2021 30 May 2021 2 Mar 2021 31 Dec 2020
Current assets
Cash $134.07 $169.1 $298.67 $298.67
Short term investments $302.99 $348.71 $297.72
Net receivables $177.82 $131.41 $316.1 $316.1
Inventory
Total current assets $694.14 $731.29 $997.92 $997.92
Long term investments $355.68 $381.33 $173.28
Property, plant & equipment $15.93 $17.47 $18.07 $164.49
Goodwill & intangible assets $1158.72 $1114.27 $1131.92
Total noncurrent assets $1696.61 $1689.32 $1510.68 $1510.68
Total investments $658.67 $730.04 $471
Total assets $2390.75 $2420.61 $2508.6 $2508.6
Current liabilities
Accounts payable $1.97 $1.48 $2.71 $2.71
Deferred revenue $475.85 $505.98 $553.98
Short long term debt $23.15 $19.55 $19.57
Total current liabilities $587.77 $611.79 $663.11 $663.11
Long term debt $485.27 $486.18 $487.09 $656.38
Total noncurrent liabilities $690.83 $697.85 $717.56 $717.56
Total debt $663.87 $668.08 $675.96
Total liabilities $1278.6 $1309.64 $1380.67 $1380.67
Shareholders' equity
Retained earnings -$1722.96 -$1689.76 -$1649.36 -$1649.36
Other shareholder equity -$0.86 $0.15 $0.58 $0.58
Total shareholder equity $1112.15 $1110.97 $1127.93
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Current assets
Cash $298.67 $110.99 $162.04 $61.3
Short term investments $297.72 $253.36 $322 $327.84
Net receivables $316.1 $249.97 $242.98 $130.58
Inventory
Total current assets $997.92 $707.9 $798.86 $533.14
Long term investments $173.28 $122.19 $56.54 $71.58
Property, plant & equipment $164.49 $226.63 $27.62 $17.6
Goodwill & intangible assets $1131.92 $1195.6 $1265.78 $39.48
Total noncurrent assets $1510.68 $1591.89 $1397.78 $156.02
Total investments $471 $375.55 $378.55 $399.42
Total assets $2508.6 $2299.79 $2196.64 $689.16
Current liabilities
Accounts payable $2.71 $3.86 $8.19 $2.72
Deferred revenue $553.98 $541.68 $507.57 $292.01
Short long term debt $19.57 $19.18
Total current liabilities $663.11 $579.95 $494.46 $314.71
Long term debt $656.38 $192.32
Total noncurrent liabilities $717.56 $281.47 $140.11 $51.47
Total debt $675.96 $211.5
Total liabilities $1380.67 $861.42 $634.57 $366.18
Shareholders' equity
Retained earnings -$1649.36 -$1485.82 -$1149.24 -$1061.79
Other shareholder equity $0.58 $0.27 -$0.04 -$0.83
Total shareholder equity $1127.93 $1438.37 $1562.07 $322.98
(in millions $) 31 Aug 2021 30 May 2021 2 Mar 2021 31 Dec 2020
Revenue
Total revenue $236.06 $224.28 $226.56 $226.56
Cost of revenue $44.97 $43.12 $43.26
Gross Profit $191.08 $181.16 $183.3 $183.3
Operating activities
Research & development $70.78 $65.83 $61.68
Selling, general & administrative $153.15 $149.09 $173.22
Total operating expenses $224.91 $215.03 $235.16 $234.9
Operating income -$32.85 -$33.75 -$51.59 -$51.59
Income from continuing operations
EBIT -$32.83 -$34.45 -$52.69
Income tax expense -$3.24 $2.47 $2.09 $2.09
Interest expense $3.62 $3.48
Net income
Net income -$33.2 -$40.4 -$54.78 -$54.78
Income (for common shares) -$33.2 -$40.4 -$54.78
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Revenue
Total revenue $869.26 $794.19 $479.94 $367.44
Cost of revenue $189.19 $232.5 $136.11 $158.03
Gross Profit $680.07 $561.69 $343.83 $209.41
Operating activities
Research & development $244.51 $263.57 $173.81 $215.69
Selling, general & administrative $591.83 $637.88 $363.78 $384.01
Total operating expenses $836.34 $901.44 $537.59 $599.7
Operating income -$156.26 -$339.75 -$193.76 -$390.29
Income from continuing operations
EBIT -$155.39 -$327.88 -$187.23 -$383.71
Income tax expense $7.35 $8.7 $5.42 $2.08
Interest expense
Net income
Net income -$162.73 -$336.58 -$192.65 -$385.79
Income (for common shares) -$162.73 -$336.58 -$192.65 -$385.79
(in millions $) 31 Aug 2021 30 May 2021 2 Mar 2021 31 Dec 2020
Net income -$73.61 -$40.4 -$162.73 -$54.78
Operating activities
Depreciation $30.97 $30.68 $33.92
Business acquisitions & disposals -$56.43
Stock-based compensation $58.55 $58.62 $47.02
Total cash flows from operations $150.01 $162.21 $155.82 $36.65
Investing activities
Capital expenditures -$0.36 -$1.57 -$2.75
Investments $66.06 -$258.26 -$4.42
Total cash flows from investing -$250.56 -$259.83 -$120.03 -$7.16
Financing activities
Dividends paid
Sale and purchase of stock -$7.44 -$12.46 -$301.22
Net borrowings -$1.25 -$1.25 $490.55
Total cash flows from financing -$63.07 -$31.76 $154.3 $171.72
Effect of exchange rate -$0.98 -$0.18 $0.95 $1.35
Change in cash and equivalents -$164.6 -$129.57 $191.03 $202.56
(in millions $) 31 Dec 2020 31 Dec 2019 31 Dec 2018 31 Dec 2017
Net income -$162.73 -$336.58 -$192.65 -$385.79
Operating activities
Depreciation $135.14 $137.8 $17.43 $12.1
Business acquisitions & disposals -$12.36 -$4.5 $42.56 -$1.94
Stock-based compensation $188.94 $220.35 $117.36 $290.01
Total cash flows from operations $155.82 -$36.83 $34.27 -$42.27
Investing activities
Capital expenditures -$10.05 -$7.2 -$10.04 -$12.81
Investments -$97.62 $6.04 $29.44 -$219.71
Total cash flows from investing -$120.03 -$5.66 $61.96 -$234.45
Financing activities
Dividends paid
Sale and purchase of stock -$289 $25.66 $21.84 $307.1
Net borrowings $490.55
Total cash flows from financing $154.3 -$6.96 $5.63 $247.32
Effect of exchange rate $0.95 -$1.61 -$1.12 $1.07
Change in cash and equivalents $191.03 -$51.05 $100.74 -$28.33
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 296.22M
Revenue $913.47M
EBITDA N/A
EBIT N/A
Net Income -$183.16M
Revenue Q/Q 8.33%
Revenue Y/Y 6.91%
P/E ratio 0.00
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share 0.45
EPS -$0.62
ROA -7.45%
ROE N/A
Debt/Equity 1.22
Net debt/EBITDA N/A
Current ratio 1.18
Quick ratio N/A